Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
John Carlson | 35 | D | $16,300,000 | $16,300,000 | $16,300,000 | $16,300,000 | UFA |
|||||
John Tavares | 34 | C/W | $8,640,000 | $8,640,000 | $8,640,000 | $8,640,000 | $8,640,000 | $8,640,000 | UFA |
|||
Jonathan Marchessault | 34 | C/W | $10,560,000 | $10,560,000 | $10,560,000 | $10,560,000 | $10,560,000 | $10,560,000 | UFA |
|||
Dylan Strome | 28 | C/W | $2,808,000 | RFA |
||||||||
Trevor Moore | 30 | C/W | $2,156,250 | $2,156,250 | $2,156,250 | UFA |
||||||
Ryan Hartman | 30 | C/W | $1,840,092 | $1,840,092 | $1,840,092 | $1,840,092 | UFA |
|||||
Viktor Arvidsson | 32 | C/W | $4,700,000 | $4,700,000 | UFA |
|||||||
Josh Manson | 33 | D | $3,250,000 | $3,250,000 | $3,250,000 | $3,250,000 | $3,250,000 | UFA |
||||
Logan O'Connor | 28 | C/W | $679,000 | RFA |
||||||||
Tyler Myers | 35 | D | $2,700,000 | $2,700,000 | UFA |
|||||||
Conor Sheary | 33 | C/W | $1,700,000 | UFA |
||||||||
Jesper Fast | 33 | C/W | $1,940,500 | UFA |
||||||||
Trevor van Riemsdyk | 33 | D | $3,820,000 | $3,820,000 | $3,820,000 | $3,820,000 | $3,820,000 | $3,820,000 | UFA |
|||
Cole Smith | 29 | C/W | $1,017,000 | $1,017,000 | $1,017,000 | $1,017,000 | $1,017,000 | UFA |
||||
Michael McCarron | 30 | C/W | $862,500 | $862,500 | $862,500 | UFA |
||||||
Josh Brown | 31 | D | $1,220,400 | $1,220,400 | $1,220,400 | UFA |
||||||
Dante Fabbro | 27 | D | $2,246,400 | $2,246,400 | RFA |
|||||||
John Beecher | 24 | C/W | $925,000 | $925,000 | RFA |
|||||||
Matthew Poitras | 21 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Sam Montembeault | 28 | G | $663,390 | RFA |
||||||||
Alex Lyon | 32 | G | $1,995,000 | $1,995,000 | $1,995,000 | $1,995,000 | $1,995,000 | $1,995,000 | UFA |
|||
Special Salary | $9,758,500 | $4,446,000 | ||||||||||
Total | $70,147,032 | $63,157,642 | $52,586,242 | $47,422,092 | $29,282,000 | $25,015,000 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Rick Tocchet | 60 | HC | $0 | $0 | $0 | $0 | $0 |
Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Ryan Suter | 40 | D | $1,400,000 | UFA |
||||||||
Erik Gustafsson | 33 | D | $1,499,100 | UFA |
||||||||
Sam Steel | 27 | C/W | $909,090 | $909,090 | RFA |
|||||||
Miles Wood | 29 | C/W | $1,499,999 | UFA |
||||||||
Emil Bemstrom | 26 | C/W | $750,000 | RFA |
||||||||
Nils Aman | 25 | C/W | $925,000 | RFA |
||||||||
Vinnie Hinostroza | 31 | C/W | $1,026,000 | UFA |
||||||||
Parker Wotherspoon | 27 | D | $1,499,999 | RFA |
||||||||
Riley Tufte | 27 | C/W | $798,250 | RFA |
||||||||
Ian Mitchell | 26 | D | $806,000 | $806,000 | $806,000 | RFA |
||||||
Mark Kastelic | 26 | C/W | $766,530 | RFA |
||||||||
Reese Johnson | 26 | C/W | $816,000 | RFA |
||||||||
Jake Christiansen | 25 | D | $750,000 | $750,000 | $750,000 | $750,000 | RFA |
|||||
Ryan Lomberg | 30 | C/W | $920,000 | $920,000 | $920,000 | UFA |
||||||
Joona Koppanen | 27 | C/W | $780,000 | $780,000 | RFA |
|||||||
Oskar Steen | 27 | C/W | $832,000 | $832,000 | RFA |
|||||||
Connor Mackey | 28 | D | $854,100 | RFA |
||||||||
Dennis Cholowski | 27 | D | $842,400 | $842,400 | RFA |
|||||||
James Hamblin | 26 | C/W | $748,553 | $748,553 | RFA |
|||||||
Declan Carlile | 25 | D | $863,550 | RFA |
||||||||
Luke Toporowski | 24 | C/W | $878,700 | $878,700 | RFA |
|||||||
Layton Ahac | 24 | D | $925,000 | RFA |
||||||||
Kevin Mandolese | 24 | G | $851,700 | $851,700 | $851,700 | RFA |
||||||
Callum Booth | 27 | G | $702,000 | $702,000 | RFA |
|||||||
Kyle Keyser | 26 | G | $772,500 | $772,500 | RFA |
|||||||
Total | $23,416,471 | $9,792,943 | $3,327,700 | $750,000 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $70,147,032 |
Cap Space | $13,352,968 |
Projections | |
---|---|
Current Cash Balance | $17,731,195 |
Projected Expenses | - $43,603,832 |
Projected Revenues | $51,380,809 |
Projected Cash Balance | $25,508,172 |
Revenues | |
---|---|
Total Income To Date | $36,394,740 |
Avg. Income per Home Game | $2,140,867 |
Expenses | |
---|---|
Expenses Paid To Date | $26,142,398 |
Approx. Daily Expenses | $369,524 |
Attendance | |
---|---|
Home Games Played | 17 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |